XML 18 R5.htm IDEA: XBRL DOCUMENT v3.24.4
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' (DEFICIT) EQUITY - USD ($)
$ in Thousands
Total
Common Units
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
APIC
Accumulated Deficit
Noncontrolling Interest
Balance at beginning of period at Dec. 31, 2021 $ (375) $ 4,294       $ (4,669)  
Balance at beginning of period (in shares) at Dec. 31, 2021   34,182          
Net loss prior to Organizational Transactions (464)         (464)  
Issuance of Class A common stock, net of transaction costs (in shares)     2,800,000        
Issuance of Class A common stock, net of transaction costs 11,167   $ 3   $ 11,164    
Conversion of member units to Class B shares (in shares)   (28,545)   11,378,000      
Conversion of member units to Class B shares       $ 11 (11)    
Conversion of Class B to Class A common stock (in shares)     100,000 (100,000)      
Conversion of Class B to Class A common stock         36   $ (36)
Redemption of common units (in shares)   (5,637)          
Redemption of common units (7,200) $ (4,294)     (2,906)    
Effect of the Organizational Transactions on noncontrolling interest         (6,649) 4,120 2,529
Stock-based compensation 154       154    
Distributions to holders of LLC Units (3,141)           (3,141)
Warrants exercised 823       823    
Net income 4,631         669 3,962
Net (loss) income 4,167           3,962
Balance at end of period at Dec. 31, 2022 5,595   $ 3 $ 11 2,611 (344) 3,314
Balance at end of period (in shares) at Dec. 31, 2022     2,900,000 11,278,000      
Stock-based compensation 94       94    
Warrants exercised (in shares)     2,200        
Warrants exercised 12       12    
Net (loss) income (1,334)         (214) (1,120)
Balance at end of period at Mar. 31, 2023 4,367   $ 3 $ 11 2,717 (558) 2,194
Balance at end of period (in shares) at Mar. 31, 2023     2,902,200 11,278,000      
Balance at beginning of period at Dec. 31, 2022 5,595   $ 3 $ 11 2,611 (344) 3,314
Balance at beginning of period (in shares) at Dec. 31, 2022     2,900,000 11,278,000      
Stock-based compensation 304       304    
Issuance related to vesting of restricted stock units, net of tax withholdings (in shares)     86,716        
Distributions to holders of LLC Units (752)           (752)
Warrants exercised (in shares)     2,200        
Warrants exercised 12       12    
Net (loss) income (139)         (22) (117)
Balance at end of period at Jun. 30, 2023 5,020   $ 3 $ 11 2,927 (366) 2,445
Balance at end of period (in shares) at Jun. 30, 2023     2,988,916 11,278,000      
Balance at beginning of period at Dec. 31, 2022 5,595   $ 3 $ 11 2,611 (344) 3,314
Balance at beginning of period (in shares) at Dec. 31, 2022     2,900,000 11,278,000      
Stock-based compensation 546       546    
Issuance related to vesting of restricted stock units, net of tax withholdings (in shares)     89,459        
Distributions to holders of LLC Units (1,968)           (1,968)
Warrants exercised (in shares)     2,200        
Warrants exercised 12       12    
Stock options exercised (in shares)     133        
Acquisition and redemption of warrants, including expenses and related items 12       12    
Issuance related to vesting of restricted stock units, net of tax withholdings (in shares)     89,459        
Net (loss) income 3,212         549 2,663
Balance at end of period at Sep. 30, 2023 3,857   $ 3 $ 11 (371) 205 4,009
Balance at end of period (in shares) at Sep. 30, 2023     2,991,792 11,278,000      
Balance at beginning of period at Dec. 31, 2022 5,595   $ 3 $ 11 2,611 (344) 3,314
Balance at beginning of period (in shares) at Dec. 31, 2022     2,900,000 11,278,000      
Conversion of Class B to Class A common stock (in shares)     410,000 (410,000)      
Conversion of Class B to Class A common stock         145   (145)
Stock-based compensation 706       706    
Issuance related to vesting of restricted stock units, net of tax withholdings (in shares)     90,092        
Warrants exercised (in shares)     70,801        
Warrants exercised 122       122    
Stock options exercised (in shares)     7,883        
Stock options exercised 29       29    
Acquisition and redemption of warrants, including expenses and related items (3,540)       (3,540)    
Warrants exercised 250       250    
Net (loss) income (6,844)         (2,194) (4,650)
Noncontrolling interest rebalancing         2,744   (2,744)
Balance at end of period at Dec. 31, 2023 (3,682)   $ 3 $ 11 3,067 (2,538) (4,225)
Balance at end of period (in shares) at Dec. 31, 2023     3,478,776 10,868,000      
Balance at beginning of period at Mar. 31, 2023 4,367   $ 3 $ 11 2,717 (558) 2,194
Balance at beginning of period (in shares) at Mar. 31, 2023     2,902,200 11,278,000      
Stock-based compensation 210       210    
Issuance related to vesting of restricted stock units, net of tax withholdings (in shares)     86,716        
Distributions to holders of LLC Units (752)           (752)
Net (loss) income 1,195         192 1,003
Balance at end of period at Jun. 30, 2023 5,020   $ 3 $ 11 2,927 (366) 2,445
Balance at end of period (in shares) at Jun. 30, 2023     2,988,916 11,278,000      
Stock-based compensation 242       242    
Issuance related to vesting of restricted stock units, net of tax withholdings (in shares)     2,743        
Distributions to holders of LLC Units (1,216)           (1,216)
Stock options exercised (in shares)     133        
Acquisition and redemption of warrants, including expenses and related items (3,540)       (3,540)    
Issuance related to vesting of restricted stock units, net of tax withholdings (in shares)     2,743        
Net (loss) income 3,351         571 2,780
Balance at end of period at Sep. 30, 2023 3,857   $ 3 $ 11 (371) 205 4,009
Balance at end of period (in shares) at Sep. 30, 2023     2,991,792 11,278,000      
Balance at beginning of period at Dec. 31, 2023 (3,682)   $ 3 $ 11 3,067 (2,538) (4,225)
Balance at beginning of period (in shares) at Dec. 31, 2023     3,478,776 10,868,000      
Stock-based compensation 811       811    
Warrants exercised (in shares)     39,101        
Warrants exercised 215       215    
Stock options exercised (in shares)     12,557        
Stock options exercised 92       92    
Issuance related to vesting of restricted stock units, net of tax withholdings (in shares)     195,088        
Net (loss) income (13,338)         (4,055) (9,283)
Balance at end of period at Sep. 30, 2024 (14,990)   $ 4 $ 11 3,481 (6,593) (11,893)
Balance at end of period (in shares) at Sep. 30, 2024     3,795,199 10,868,000      
Balance at beginning of period at Jun. 30, 2024 (8,772)   $ 4 $ 11 3,444 (3,903) (8,328)
Balance at beginning of period (in shares) at Jun. 30, 2024     3,788,446 10,868,000      
Stock-based compensation 149       149    
Stock options exercised (in shares)     3,803        
Stock options exercised 10       10    
Issuance related to vesting of restricted stock units, net of tax withholdings (in shares)     2,950        
Net (loss) income (6,377)         (2,690) (3,687)
Balance at end of period at Sep. 30, 2024 $ (14,990)   $ 4 $ 11 $ 3,481 $ (6,593) $ (11,893)
Balance at end of period (in shares) at Sep. 30, 2024     3,795,199 10,868,000